Moelis & Company Reports Third Quarter 2018 Financial Results; Quarterly Dividend of $0.47 Per
Share
Record Third Quarter and First Nine Month Revenues
- Third quarter revenues of $207.7 million, up 22% from the third quarter of 2017; first nine month
revenues of $647.5 million, up 26% from the same period of 2017
- GAAP net income of $0.61 per share (diluted) for the third quarter and $2.06 per share (diluted) for
the first nine months of 2018; Adjusted net income of $0.62 per share (diluted) and $2.23 per share (diluted) for the third
quarter and first nine months of 2018, respectively
- Continued to execute on organic growth strategy
- Hired a veteran Managing Director in the U.S. to expand consumer expertise with coverage of food
and agribusiness clients
- Appointed a Senior Advisor to enhance the Firm’s commitment to diversity and inclusiveness
- Added ten Managing Directors year to date through internal promotion and key external hires
- Strong balance sheet with cash and short term investments of $231.6 million and no debt or
goodwill
Moelis & Company (NYSE: MC) today reported financial results for the third quarter ended September 30, 2018. The Firm’s
revenues of $207.7 million increased 22% over the prior year period. The Firm reported third quarter 2018 GAAP net income of $44.9
million, or $0.61 per share (diluted), compared with $43.3 million, or $0.48 per share (diluted), in the prior year period. On an
Adjusted basis, the Firm reported net income of $42.3 million, or $0.62 per share (diluted), for the third quarter of 2018, which
compares with $36.3 million of net income, or $0.57 per share (diluted), in the prior year period.
Total record revenues of $647.5 million for the first nine months of 2018 represented an increase of 26% over the prior year
period. GAAP net income for the period was $152.0 million, or $2.06 per share (diluted), as compared with $132.2 million, or $1.51
per share (diluted), in the prior year period. On an Adjusted basis, the Firm reported net income of $150.3 million, or $2.23 per
share (diluted), for the first nine months of 2018, as compared with $111.4 million, or $1.76 per share (diluted), in the prior
year period. GAAP and Adjusted net income for the first nine months of 2018 include tax benefits of $0.26 per share and $0.30 per
share, respectively, related to the settlement of share based awards.
“We achieved our third consecutive quarter of year-over-year record revenue growth as a result of years of investment in growing
and strengthening our global network to deliver outstanding results to our clients. Our first nine month revenues are up 26% over
the same period last year as a result of executing on our organic growth strategy. Compared with the prior year, this quarter we
advised more clients across regions, sectors and products, demonstrating the depth and breadth of our business. As we approach
year-end, I am encouraged by our activity levels, dialogue with clients, and our ability to be a strategic partner to companies
around the world,” said Ken Moelis, Chairman and Chief Executive Officer.
The Firm’s revenues and net income can fluctuate materially depending on the number, size and timing of completed
transactions on which it advised as well as other factors. Accordingly, financial results in any particular quarter may not
be representative of future results over a longer period of time.
Currently 78% of the operating partnership (Moelis & Company Group LP) is owned by the corporate partner (Moelis &
Company) and is subject to corporate U.S. federal and state income tax. The remaining 22% is owned by other partners of Moelis
& Company Group LP and is primarily subject to tax at the partner level (except for certain state and local and foreign income
taxes). The Adjusted results included herein remove the impact of compensation expenses specifically related to the Firm’s IPO
awards, and apply the corporate tax rate to all earnings under the assumption that 100% of the Firm’s third quarter 2018 income was
taxed at our corporate effective tax rate. We believe the Adjusted results, when presented together with comparable GAAP
results, are useful to investors to compare our performance across periods and to better understand our operating results. A
reconciliation between our GAAP results and our Adjusted results is presented in the Appendix to this press release.
GAAP and Adjusted (non-GAAP) Selected Financial Data (Unaudited)
|
|
U.S. GAAP |
|
Adjusted (non-GAAP)* |
|
|
Three Months Ended September 30, |
($ in thousands except per share data) |
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$207,723 |
|
$170,041 |
|
22% |
|
$207,723 |
|
$170,041 |
|
22% |
Income (loss) before income taxes |
|
54,529 |
|
57,625 |
|
-5% |
|
55,736 |
|
58,696 |
|
-5% |
Provision for income taxes |
|
9,641 |
|
14,354 |
|
-33% |
|
13,459 |
|
22,410 |
|
-40% |
Net income (loss) |
|
44,888 |
|
43,271 |
|
4% |
|
42,277 |
|
36,286 |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
12,439 |
|
24,066 |
|
-48% |
|
- |
|
- |
|
N/M |
Net income (loss) attributable to Moelis & Company |
|
$32,449 |
|
$19,205 |
|
69% |
|
$42,277 |
|
$36,286 |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$0.61 |
|
$0.48 |
|
27% |
|
$0.62 |
|
$0.57 |
|
9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M = not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP) |
|
|
|
|
|
|
|
U.S. GAAP |
|
Adjusted (non-GAAP)* |
|
|
Nine Months Ended September 30, |
($ in thousands except per share data) |
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$647,546 |
|
$515,448 |
|
26% |
|
$647,546 |
|
$515,448 |
|
26% |
Income (loss) before income taxes |
|
170,230 |
|
163,074 |
|
4% |
|
173,149 |
|
166,309 |
|
4% |
Provision for income taxes |
|
18,231 |
|
30,900 |
|
-41% |
|
22,853 |
|
54,878 |
|
-58% |
Net income (loss) |
|
151,999 |
|
132,174 |
|
15% |
|
150,296 |
|
111,431 |
|
35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
50,535 |
|
77,961 |
|
-35% |
|
- |
|
- |
|
N/M |
Net income (loss) attributable to Moelis & Company |
|
$101,464 |
|
$54,213 |
|
87% |
|
$150,296 |
|
$111,431 |
|
35% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$2.06 |
|
$1.51 |
|
36% |
|
$2.23 |
|
$1.76 |
|
27% |
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M = not meaningful |
|
|
|
|
|
|
|
|
|
|
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP) |
|
Revenues
We earned revenues of $207.7 million in the third quarter of 2018, as compared with $170.0 million in the prior year period,
representing an increase of 22% and our largest third quarter of revenues on record. This compares favorably with a 16% decrease in
the number of global completed M&A transactions in the same period1. The increase in revenues was driven by
significant growth in our M&A activity and an increase in our restructuring activity over the prior year period, including
higher average fees earned per completed transaction. For the first nine months of 2018, revenues were $647.5 million as compared
with $515.4 million in the same period of 2017, or an increase of 26%.
We continued to execute on our strategy of organic growth. In the first nine months of 2018 we promoted five of our advisory
professionals to Managing Director and hired five external Managing Directors to enhance our expertise in important sectors,
products and regions. This includes one veteran Managing Director in the U.S. that we announced since our last earnings release who
will provide financial and strategic advice to food and agribusiness clients. In addition, we announced the hiring of a Senior
Advisor who will advise the Firm on key talent initiatives and focus on diversity and inclusion.
____________
|
1 Source: Thomson Financial as of October 3, 2018; includes all
transactions greater than $100 million in value |
|
Expenses
The following tables set forth information relating to the Firm’s operating expenses. Expenses for 2017 only are reported net of
client expense reimbursements.
|
|
U.S. GAAP |
|
Adjusted (non-GAAP)* |
|
|
Three Months Ended September 30, |
($ in thousands) |
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits |
|
$120,701 |
|
$99,694 |
|
21% |
|
$119,442 |
|
$98,623 |
|
21% |
% of revenues |
|
58.1% |
|
58.6% |
|
|
|
57.5% |
|
58.0% |
|
|
Non-compensation expenses |
|
$34,110 |
|
$30,468 |
|
12% |
|
$34,110 |
|
$30,468 |
|
12% |
% of revenues |
|
16.4% |
|
17.9% |
|
|
|
16.4% |
|
17.9% |
|
|
Total operating expenses |
|
$154,811 |
|
$130,162 |
|
19% |
|
$153,552 |
|
$129,091 |
|
19% |
% of revenues |
|
74.5% |
|
76.5% |
|
|
|
73.9% |
|
75.9% |
|
|
* See Appendix for a reconciliation of GAAP to Adjusted
(non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. GAAP
|
|
Adjusted (non-GAAP)*
|
|
|
Nine Months Ended September 30,
|
($ in thousands) |
|
2018
|
|
2017
|
|
2018 vs.
2017
Variance
|
|
2018
|
|
2017
|
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Compensation and benefits
|
|
$375,987
|
|
$302,228
|
|
24%
|
|
$372,339
|
|
$298,993
|
|
25%
|
% of revenues
|
|
58.1%
|
|
58.6%
|
|
|
|
57.5%
|
|
58.0%
|
|
|
Non-compensation expenses
|
|
$107,933
|
|
$87,599
|
|
23%
|
|
$107,933
|
|
$87,599
|
|
23%
|
% of revenues
|
|
16.7%
|
|
17.0%
|
|
|
|
16.7%
|
|
17.0%
|
|
|
Total operating expenses
|
|
$483,920
|
|
$389,827
|
|
24%
|
|
$480,272
|
|
$386,592
|
|
24%
|
% of revenues
|
|
74.7%
|
|
75.6%
|
|
|
|
74.2%
|
|
75.0%
|
|
|
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses on a GAAP basis were $154.8 million in the third quarter and $483.9 million for the first nine months
of 2018. On an Adjusted basis, operating expenses were $153.6 million in the third quarter of 2018 as compared with $129.1 million
in the third quarter of 2017, and $480.3 million for the first nine months of 2018 as compared with $386.6 million in the prior
year period. The increase in operating expenses in both periods was associated with increased revenues, which drove increased
compensation and benefits expenses, as well as higher non-compensation expenses.
Compensation and benefits expenses on a GAAP basis were $120.7 million in the third quarter and $376.0 million in the first nine
months of 2018. Adjusted compensation and benefits expenses (which exclude the amortization of IPO awards for the reported periods)
were $119.4 million and $372.3 million in the third quarter and first nine months of 2018, respectively. This compares with $98.6
million and $299.0 million in the third quarter and first nine months of 2017, respectively. The Adjusted compensation and benefits
ratio in both the current period and first nine months of 2018 was consistent at 57.5%.
Non-compensation expenses on a GAAP and Adjusted basis were $34.1 million in the third quarter of 2018 as compared with $30.5
million in the prior year period. Our non-compensation expense ratio decreased to 16.4% in the current quarter from 17.9% in the
prior year period. For the first nine months of 2018, GAAP and Adjusted non-compensation expenses were $107.9 million as compared
with $87.6 million in the same period of the prior year, and the non-compensation expense ratio decreased to 16.7% from 17.0%. The
decrease in our non- compensation expense ratio in both current year periods primarily resulted from increased revenues, partially
offset by the absence of contra expenses related to client reimbursements in 2018.
Other Income
|
|
U.S. GAAP |
|
Adjusted (non-GAAP)* |
|
|
Three Months Ended September 30, |
($ in thousands) |
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses) |
|
$1,090 |
|
$14,955 |
|
N/M |
|
$1,038 |
|
$14,955 |
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M = not meaningful |
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP) |
|
|
|
U.S. GAAP |
|
Adjusted (non-GAAP)* |
|
|
Nine Months Ended September 30, |
($ in thousands) |
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
2018 |
|
2017 |
|
2018 vs.
2017
Variance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses) |
|
$2,963 |
|
$32,888 |
|
N/M |
|
$2,234 |
|
$32,888 |
|
N/M |
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M = not meaningful |
* See Appendix for a reconciliation of GAAP to Adjusted (non-GAAP) |
|
Other income on a GAAP basis was $1.1 million in the third quarter and $3.0 million for the first nine months of 2018. On an
Adjusted basis, other income was $1.0 million in the third quarter as compared with $15.0 million in the prior year period. In the
third quarter of 2017, we recorded a gain of $14.4 million related to our investment in Moelis Australia resulting from its
issuance of new shares in September 2017. For the first nine months of 2018, other income on an Adjusted basis was $2.2 million as
compared with $32.9 million for the first nine months of 2017. The prior year first nine month period primarily includes gains
recognized in connection with Moelis Australia’s IPO in April 2017 plus the third quarter 2017 gain mentioned above. No such gains
were recorded in both current year periods.
Provision for Income Taxes
The corporate partner (Moelis & Company) currently owns 78% of the operating partnership (Moelis & Company Group LP) and
is subject to corporate U.S. federal and state income tax. Income on the remaining 22% continues to be subject to New York City
unincorporated business tax and certain foreign income taxes and is accounted for at the partner level through the non-controlling
interests line item. For Adjusted purposes, we have assumed that 100% of the Firm’s third quarter 2018 income was taxed at our
corporate effective tax rate of 24.1%, versus 38.2% in the prior year period. The decrease in the tax rate is primarily
attributable to the enactment of the Tax Cuts and Jobs Act in 2017, which reduced the U.S. federal corporate income tax rate from
35% to 21% beginning January 1, 2018.
Capital Management and Balance Sheet
On October 19, 2018, the Board of Directors of Moelis & Company declared a quarterly dividend of $0.47 per share. The $0.47
per share will be paid on November 14, 2018 to common stockholders of record on November 1, 2018.
Moelis & Company continues to maintain a strong financial position, and as of September 30, 2018, we held cash and liquid
investments of $231.6 million and had no debt or goodwill on our balance sheet.
Earnings Call
We will host a conference call beginning at 5:00pm ET on Monday, October 22, 2018, accessible via telephone and the internet.
Navid Mahmoodzadegan, Co-Founder and Co-President, and Joe Simon, Chief Financial Officer, will review our third quarter 2018
financial results. Following the review, there will be a question and answer session.
Investors and analysts may participate in the live conference call by dialing 1-877-510-3938 (domestic) or 1-412-902-4137
(international) and referencing the Moelis & Company Third Quarter 2018 Earnings Call. Please dial in 15 minutes before the
conference call begins. The conference call will also be accessible as a listen-only audio webcast through the Investor Relations
section of the Moelis & Company website at
www.moelis.com.
For those unable to listen to the live broadcast, a replay of the call will be available for one month via telephone starting
approximately one hour after the live call ends. The replay can be accessed at 1-877-344-7529 (domestic) or 1-412-317-0088
(international); the conference number is 10124499.
About Moelis & Company
Moelis & Company is a leading global independent investment bank that provides innovative strategic advice and solutions to
a diverse client base, including corporations, governments and financial sponsors. The Firm assists its clients in achieving their
strategic goals by offering comprehensive integrated financial advisory services across all major industry sectors. Moelis &
Company’s experienced professionals advise clients on their most critical decisions, including mergers and acquisitions,
recapitalizations and restructurings, capital markets transactions, and other corporate finance matters. The Firm serves its
clients from 19 geographic locations in North and South America, Europe, the Middle East, Asia and Australia. For further
information, please visit:
www.moelis.com or follow us on Twitter
@Moelis.
Forward-Looking Statements
This press release contains forward-looking statements, which reflect the Firm’s current views with respect to, among other
things, its operations and financial performance. You can identify these forward-looking statements by the use of words such as
“outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “target,” “approximately,”
“predicts,” “intends,” “plans,” “estimates,” “anticipates” or the negative version of these words or other comparable words. Such
forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that
could cause actual outcomes or results to differ materially from those indicated in these statements. For a further discussion of
such factors, you should read the Firm’s filings with the Securities and Exchange Commission. The Firm undertakes no obligation to
publicly update or review any forward-looking statement, whether as a result of new information, future developments or
otherwise.
Non-GAAP Financial Measures
Adjusted results are a non-GAAP measure which better reflect management’s view of operating results. We believe that the
disclosed Adjusted measures and any adjustments thereto, when presented in conjunction with comparable GAAP measures, are useful to
investors to understand the Firm’s operating results by removing the significant accounting impact of one-time charges associated
with the Firm’s IPO and assuming all Class A partnership units have been exchanged into Class A common stock. These measures should
not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A
reconciliation of GAAP results to Adjusted results is presented in the Appendix.
Appendix
GAAP Consolidated Statement of Operations (Unaudited)
Reconciliation of GAAP to Adjusted (non-GAAP) Financial Information (Unaudited)
|
Moelis & Company
GAAP Consolidated Statement of Operations
Unaudited
(dollars in thousands, except for share and per share data)
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
2018 |
|
2017 |
|
2018 |
|
2017 |
|
|
|
|
|
|
|
|
|
Revenues |
|
$207,723 |
|
$170,041 |
|
$647,546 |
|
$515,448 |
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
Compensation and benefits |
|
120,701 |
|
99,694 |
|
375,987 |
|
302,228 |
Occupancy |
|
4,976 |
|
4,393 |
|
14,109 |
|
12,670 |
Professional fees |
|
5,871 |
|
4,494 |
|
18,129 |
|
13,674 |
Communication, technology and information services |
|
7,414 |
|
6,427 |
|
21,864 |
|
18,636 |
Travel and related expenses |
|
9,385 |
|
7,294 |
|
31,796 |
|
21,990 |
Depreciation and amortization |
|
1,135 |
|
891 |
|
3,290 |
|
2,570 |
Other expenses |
|
5,329 |
|
6,969 |
|
18,745 |
|
18,059 |
Total expenses |
|
154,811 |
|
130,162 |
|
483,920 |
|
389,827 |
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
52,912 |
|
39,879 |
|
163,626 |
|
125,621 |
Other income (expenses) |
|
1,090 |
|
14,955 |
|
2,963 |
|
32,888 |
Income (loss) from equity method investments |
|
527 |
|
2,791 |
|
3,641 |
|
4,565 |
Income (loss) before income taxes |
|
54,529 |
|
57,625 |
|
170,230 |
|
163,074 |
Provision for income taxes |
|
9,641 |
|
14,354 |
|
18,231 |
|
30,900 |
Net income (loss) |
|
44,888 |
|
43,271 |
|
151,999 |
|
132,174 |
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
12,439 |
|
24,066 |
|
50,535 |
|
77,961 |
Net income (loss) attributable to Moelis & Company |
|
$32,449 |
|
$19,205 |
|
$101,464 |
|
$54,213 |
|
|
|
|
|
|
|
|
|
Weighted-average shares of Class A common
stock outstanding |
|
|
|
|
|
|
|
|
Basic |
|
45,203,781 |
|
32,505,940 |
|
41,211,843 |
|
29,094,514 |
Diluted |
|
53,141,198 |
|
39,784,633 |
|
49,173,904 |
|
35,872,847 |
Net income (loss) attributable to holders of shares of
Class A common stock per share
|
|
|
|
|
|
|
|
|
Basic |
|
$0.72 |
|
$0.59 |
|
$2.46 |
|
$1.86 |
Diluted |
|
$0.61 |
|
$0.48 |
|
$2.06 |
|
$1.51 |
|
|
|
|
|
|
|
|
|
|
Moelis & Company
Reconciliation of GAAP to Adjusted (non-GAAP) Financial Information
Unaudited
(dollars in thousands, except share and per share data)
|
|
|
|
|
|
Three Months Ended September 30, 2018 |
Adjusted Items |
|
GAAP |
|
Adjustments |
|
Adjusted
(non-GAAP)
|
|
|
|
|
|
|
|
Compensation and benefits |
|
$120,701 |
|
($1,259) |
(a)(b) |
$119,442 |
|
|
|
|
|
|
|
Operating income (loss) |
|
52,912 |
|
1,259 |
|
54,171 |
Other income (expenses) |
|
1,090 |
|
(52) |
(b)(c) |
1,038 |
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
54,529 |
|
1,207 |
|
55,736 |
Provision for income taxes |
|
9,641 |
|
3,818 |
(c)(d) |
13,459 |
Net income (loss) |
|
44,888 |
|
(2,611) |
|
42,277 |
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
12,439 |
|
(12,439) |
|
- |
Net income (loss) attributable to Moelis & Company |
|
$32,449 |
|
$9,828 |
|
$42,277 |
|
|
|
|
|
|
|
Weighted-average shares of Class A common
stock outstanding
|
|
|
|
|
|
|
Basic |
|
45,203,781 |
|
14,902,482 |
(e) |
60,106,263 |
Diluted |
|
53,141,198 |
|
14,902,482 |
(e) |
68,043,680 |
Net income (loss) attributable to holders of shares of
Class A common stock per share
|
|
|
|
|
|
|
Basic |
|
$0.72 |
|
|
|
$0.70 |
Diluted |
|
$0.61 |
|
|
|
$0.62 |
|
|
|
|
|
|
|
(a) |
|
Expense associated with the amortization of Restricted Stock Units (“RSUs”) and stock
options granted in connection with the IPO. In accordance with GAAP, amortization expense of RSUs and stock options granted in
connection with the IPO will be recognized over the five year vesting period; we will continue to adjust for this expense due
to the one-time nature of the grant. |
|
|
|
(b) |
|
Reflects a reclassification of $0.4 million of other income to compensation and
benefits expense associated with enforcement of non-compete provisions. |
|
|
|
(c) |
|
Reflects the netting of $0.3 million of GAAP adjustments made to the amount pursuant
to the Company's Tax Receivable Agreement against provision for income taxes. |
|
|
|
(d) |
|
An adjustment has been made to illustrate the result as if 100% of the Firm’s income
is being taxed at our corporate effective tax rate of 24.1% for the period stated, which includes tax benefits of $0.2 million
primarily related to the settlement of share-based awards. Excluding such benefits, our effective tax rate for the period
presented would have been 24.6%. Our corporate effective tax rate of 24.1% excludes any benefits or costs relating to the
adjustment to the step-up in tax basis in Group LP assets in connection with the partnership unit exchanges and offerings. Such
adjustment was a net economic benefit of $1.0 million which is not included in the corporate effective tax rate for the period
presented. |
|
|
|
(e) |
|
Assumes all outstanding Class A partnership units have been exchanged into Class A
common stock. |
|
|
|
|
|
Three Months Ended September 30, 2017 |
Adjusted Items |
|
GAAP |
|
Adjustments |
|
Adjusted
(non-GAAP)
|
|
|
|
|
|
|
|
Compensation and benefits |
|
$99,694 |
|
($1,071) |
(a) |
$98,623 |
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
57,625 |
|
1,071 |
|
58,696 |
Provision for income taxes |
|
14,354 |
|
8,056 |
(b) |
22,410 |
Net income (loss) |
|
43,271 |
|
(6,985) |
|
36,286 |
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
24,066 |
|
(24,066) |
|
- |
Net income (loss) attributable to Moelis & Company |
|
$19,205 |
|
$17,081 |
|
$36,286 |
|
|
|
|
|
|
|
Weighted-average shares of Class A common
stock outstanding
|
|
|
|
|
|
|
Basic |
|
32,505,940 |
|
24,354,679 |
(c) |
56,860,619 |
Diluted
|
|
39,784,633 |
|
24,354,679 |
(c) |
64,139,312 |
Net income (loss) attributable to holders of shares of
Class A common stock per share
|
|
|
|
|
|
|
Basic |
|
$0.59 |
|
|
|
$0.64 |
Diluted |
|
$0.48 |
|
|
|
$0.57 |
|
|
|
|
|
|
|
(a) |
|
Expense associated with the amortization of RSUs and stock options granted in
connection with the IPO. In accordance with GAAP, amortization expense of RSUs and stock options granted in connection with the
IPO will be recognized over the five year vesting period; we will continue to adjust for this expense due to the one-time
nature of the grant. |
|
|
|
(b) |
|
An adjustment has been made to illustrate the result as if 100% of the Firm’s income
is being taxed at our corporate effective tax rate of 38.2% for the period stated which includes the excess tax benefit of $0.4
million related to the settlement of share-based awards. Excluding such discrete benefit, our effective tax rate for the period
presented would have been 38.8%. |
|
|
|
(c) |
|
Assumes all outstanding Class A partnership units have been exchanged into Class A
common stock. |
|
|
|
|
|
Nine Months Ended September 30, 2018 |
Adjusted Items
|
|
GAAP
|
|
Adjustments
|
|
Adjusted
(non-GAAP)
|
|
|
|
|
|
|
|
Compensation and benefits |
|
$375,987 |
|
($3,648) |
(a)(b) |
$372,339 |
|
|
|
|
|
|
|
Operating income (loss) |
|
163,626 |
|
3,648 |
|
167,274 |
Other income (expenses) |
|
2,963 |
|
(729) |
(b)(c) |
2,234 |
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
170,230 |
|
2,919 |
|
173,149 |
Provision for income taxes |
|
18,231 |
|
4,622 |
(c)(d) |
22,853 |
Net income (loss) |
|
151,999 |
|
(1,703) |
|
150,296 |
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
50,535 |
|
(50,535) |
|
- |
Net income (loss) attributable to Moelis & Company |
|
$101,464 |
|
$48,832 |
|
$150,296 |
|
|
|
|
|
|
|
Weighted-average shares of Class A common
stock outstanding
|
|
|
|
|
|
|
Basic |
|
41,211,843 |
|
18,232,079 |
(e)
|
59,443,922 |
Diluted |
|
49,173,904 |
|
18,232,079 |
(e) |
67,405,983 |
Net income (loss) attributable to holders of shares of
Class A common stock per share
|
|
|
|
|
|
|
Basic |
|
$2.46 |
|
|
|
$2.53 |
Diluted |
|
$2.06 |
|
|
|
$2.23 |
|
|
|
|
|
|
|
(a) |
|
Expense associated with the amortization of RSUs and stock options granted in
connection with the IPO. In accordance with GAAP, amortization expense of RSUs and stock options granted in connection with the
IPO will be recognized over the five year vesting period; we will continue to adjust for this expense due to the one-time
nature of the grant. |
|
|
|
(b) |
|
Reflects a reclassification of $1.0 million of other income to compensation and
benefits expense associated with the forfeiture of fully vested Class A partnership units and enforcement of non-compete
provisions. |
|
|
|
(c) |
|
Reflects the netting of $0.3 million of GAAP adjustments made to the amount pursuant
to the Company's Tax Receivable Agreement against provision for income taxes. |
|
|
|
(d) |
|
An adjustment has been made to illustrate the result as if 100% of the Firm’s income
is being taxed at our corporate effective tax rate of 13.2% for the period stated, which includes tax benefits of $20.4 million
primarily related to the settlement of share-based awards. Excluding such benefits, our effective tax rate for the period
presented would have been 25.0%. Our corporate effective tax rate of 13.2% excludes any benefits or costs relating to the
adjustment to the step-up in tax basis in Group LP assets in connection with the partnership unit exchanges and offerings. Such
adjustment was a net economic benefit of $1.0 million which is not included in the corporate effective tax rate for the period
presented. |
|
|
|
(e) |
|
Assumes all outstanding Class A partnership units have been exchanged into Class A
common stock. |
|
|
|
|
|
Nine Months Ended September 30, 2017 |
Adjusted Items |
|
GAAP |
|
Adjustments |
|
Adjusted
(non-GAAP)
|
|
|
|
|
|
|
|
Compensation and benefits |
|
$302,228 |
|
($3,235) |
(a) |
$298,993 |
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
163,074 |
|
3,235 |
|
166,309 |
Provision for income taxes |
|
30,900 |
|
23,978 |
(b) |
54,878 |
Net income (loss) |
|
132,174 |
|
(20,743) |
|
111,431 |
|
|
|
|
|
|
|
Net income (loss) attributable to noncontrolling interests |
|
77,961 |
|
(77,961) |
|
- |
Net income (loss) attributable to Moelis & Company |
|
$54,213 |
|
$57,218 |
|
$111,431 |
|
|
|
|
|
|
|
Weighted-average shares of Class A common
stock outstanding
|
|
|
|
|
|
|
Basic |
|
29,094,514 |
|
27,300,038 |
(c) |
56,394,552 |
Diluted |
|
35,872,847 |
|
27,300,038 |
(c) |
63,172,885 |
Net income (loss) attributable to holders of shares of
Class A common stock per share
|
|
|
|
|
|
|
Basic |
|
$1.86 |
|
|
|
$1.98 |
Diluted |
|
$1.51 |
|
|
|
$1.76 |
|
|
|
|
|
|
|
(a) |
|
Expense associated with the amortization of RSUs and stock options granted in
connection with the IPO. In accordance with GAAP, amortization expense of RSUs and stock options granted in connection with the
IPO will be recognized over the five year vesting period; we will continue to adjust for this expense due to the one-time
nature of the grant. |
|
|
|
(b) |
|
An adjustment has been made to illustrate the result as if 100% of the Firm’s income
is being taxed at our corporate effective tax rate of 33.0% for the period stated, which includes the excess tax benefit of
$9.8 million related to the settlement of share-based awards. Excluding such discrete benefit, our effective tax rate for the
period presented would have been 38.9%. |
|
|
|
(c) |
|
Assumes all outstanding Class A partnership units have been exchanged into Class A
common stock. |
Investors:
Moelis & Company
Michele Miyakawa, +1-310-443-2344
michele.miyakawa@moelis.com
or
Media:
Moelis & Company
Andrea Hurst, +1-212-883-3666
m: +1-347-583-9705
andrea.hurst@moelis.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20181022005898/en/